[MBMR] QoQ Cumulative Quarter Result on 30-Sep-2000 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
10-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 63.07%
YoY- 48.59%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 273,878 121,307 549,262 402,009 256,640 116,026 455,286 0.51%
PBT 43,882 15,768 57,775 42,333 27,537 9,010 33,519 -0.27%
Tax -13,882 -5,269 -20,385 -14,762 -10,630 -4,467 -10,011 -0.33%
NP 30,000 10,499 37,390 27,571 16,907 4,543 23,508 -0.24%
-
NP to SH 30,000 10,499 37,390 27,571 16,907 4,543 23,508 -0.24%
-
Tax Rate 31.63% 33.42% 35.28% 34.87% 38.60% 49.58% 29.87% -
Total Cost 243,878 110,808 511,872 374,438 239,733 111,483 431,778 0.58%
-
Net Worth 383,333 371,609 252,554 16,217,646 0 16,127,651 153,788 -0.92%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div 13,888 - 17,351 - - - 6,314 -0.79%
Div Payout % 46.30% - 46.41% - - - 26.86% -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 383,333 371,609 252,554 16,217,646 0 16,127,651 153,788 -0.92%
NOSH 138,888 138,144 96,394 8,108,823 7,350,869 7,571,666 74,293 -0.63%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 10.95% 8.65% 6.81% 6.86% 6.59% 3.92% 5.16% -
ROE 7.83% 2.83% 14.80% 0.17% 0.00% 0.03% 15.29% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 197.19 87.81 569.80 4.96 3.49 1.53 612.82 1.15%
EPS 21.60 7.60 30.40 33.60 22.50 0.06 31.30 0.37%
DPS 10.00 0.00 18.00 0.00 0.00 0.00 8.50 -0.16%
NAPS 2.76 2.69 2.62 2.00 0.00 2.13 2.07 -0.29%
Adjusted Per Share Value based on latest NOSH - 9,694,545
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 70.07 31.03 140.52 102.85 65.66 29.68 116.47 0.51%
EPS 7.67 2.69 9.57 7.05 4.33 1.16 6.01 -0.24%
DPS 3.55 0.00 4.44 0.00 0.00 0.00 1.62 -0.79%
NAPS 0.9807 0.9507 0.6461 41.4893 0.00 41.259 0.3934 -0.92%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 1.58 1.46 1.61 2.62 2.85 3.65 0.00 -
P/RPS 0.80 1.66 0.28 52.85 81.63 238.19 0.00 -100.00%
P/EPS 7.31 19.21 4.15 770.56 1,239.13 6,083.33 0.00 -100.00%
EY 13.67 5.21 24.09 0.13 0.08 0.02 0.00 -100.00%
DY 6.33 0.00 11.18 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.57 0.54 0.61 1.31 0.00 1.71 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 17/08/01 09/07/01 30/03/01 10/11/00 22/08/00 26/05/00 05/05/00 -
Price 1.92 1.59 1.46 2.08 3.00 3.29 3.45 -
P/RPS 0.97 1.81 0.26 41.96 85.93 214.70 0.56 -0.55%
P/EPS 8.89 20.92 3.76 611.74 1,304.35 5,483.33 10.90 0.20%
EY 11.25 4.78 26.57 0.16 0.08 0.02 9.17 -0.20%
DY 5.21 0.00 12.33 0.00 0.00 0.00 2.46 -0.75%
P/NAPS 0.70 0.59 0.56 1.04 0.00 1.54 1.67 0.88%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment